[MFLOUR] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 375.91%
YoY- -90.16%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 576,500 564,496 565,228 567,025 559,970 570,032 558,948 2.08%
PBT 6,514 19,248 18,664 8,353 6,026 17,668 25,489 -59.82%
Tax -5,904 -10,376 -8,651 -6,841 -6,026 -9,140 -11,063 -34.28%
NP 610 8,872 10,013 1,512 0 8,528 14,426 -87.93%
-
NP to SH 610 8,872 10,013 1,512 -548 8,528 14,426 -87.93%
-
Tax Rate 90.64% 53.91% 46.35% 81.90% 100.00% 51.73% 43.40% -
Total Cost 575,890 555,624 555,215 565,513 559,970 561,504 544,522 3.81%
-
Net Worth 287,208 293,212 289,820 281,399 284,793 290,422 288,183 -0.22%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 8,400 - - - 8,401 -
Div Payout % - - 83.90% - - - 58.24% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 287,208 293,212 289,820 281,399 284,793 290,422 288,183 -0.22%
NOSH 84,722 84,015 84,005 83,999 83,030 83,937 84,018 0.55%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.11% 1.57% 1.77% 0.27% 0.00% 1.50% 2.58% -
ROE 0.21% 3.03% 3.45% 0.54% -0.19% 2.94% 5.01% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 680.46 671.90 672.84 675.03 674.42 679.12 665.27 1.52%
EPS 0.72 10.56 11.92 1.80 -0.66 10.16 17.17 -87.99%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 3.39 3.49 3.45 3.35 3.43 3.46 3.43 -0.78%
Adjusted Per Share Value based on latest NOSH - 83,809
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 46.52 45.55 45.61 45.76 45.19 46.00 45.11 2.07%
EPS 0.05 0.72 0.81 0.12 -0.04 0.69 1.16 -87.77%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.68 -
NAPS 0.2318 0.2366 0.2339 0.2271 0.2298 0.2344 0.2326 -0.23%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.89 0.85 0.87 0.87 0.98 1.01 0.93 -
P/RPS 0.13 0.13 0.13 0.13 0.15 0.15 0.14 -4.83%
P/EPS 123.61 8.05 7.30 48.33 -148.48 9.94 5.42 708.82%
EY 0.81 12.42 13.70 2.07 -0.67 10.06 18.46 -87.63%
DY 0.00 0.00 11.49 0.00 0.00 0.00 10.75 -
P/NAPS 0.26 0.24 0.25 0.26 0.29 0.29 0.27 -2.49%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 23/05/03 28/02/03 29/11/02 30/08/02 21/05/02 22/02/02 -
Price 0.95 0.87 0.89 0.89 0.95 1.03 0.94 -
P/RPS 0.14 0.13 0.13 0.13 0.14 0.15 0.14 0.00%
P/EPS 131.94 8.24 7.47 49.44 -143.94 10.14 5.47 739.70%
EY 0.76 12.14 13.39 2.02 -0.69 9.86 18.27 -88.06%
DY 0.00 0.00 11.24 0.00 0.00 0.00 10.64 -
P/NAPS 0.28 0.25 0.26 0.27 0.28 0.30 0.27 2.46%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment